[EKA] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -6.95%
YoY- -9.45%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 107,881 106,672 99,858 91,844 78,828 75,888 75,100 27.22%
PBT 11,812 12,681 11,776 11,988 12,183 12,140 11,882 -0.39%
Tax -1,041 -1,705 -1,704 -1,912 -1,354 -1,330 -598 44.56%
NP 10,771 10,976 10,072 10,076 10,829 10,809 11,284 -3.04%
-
NP to SH 10,771 10,976 10,072 10,076 10,829 10,809 11,284 -3.04%
-
Tax Rate 8.81% 13.45% 14.47% 15.95% 11.11% 10.96% 5.03% -
Total Cost 97,110 95,696 89,786 81,768 67,999 65,078 63,816 32.19%
-
Net Worth 88,669 86,268 84,772 82,767 79,412 75,108 74,696 12.07%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,400 - - - - - - -
Div Payout % 13.00% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 88,669 86,268 84,772 82,767 79,412 75,108 74,696 12.07%
NOSH 119,677 119,304 119,904 119,952 120,322 119,220 79,464 31.29%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.98% 10.29% 10.09% 10.97% 13.74% 14.24% 15.03% -
ROE 12.15% 12.72% 11.88% 12.17% 13.64% 14.39% 15.11% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 90.14 89.41 83.28 76.57 65.51 63.65 94.51 -3.09%
EPS 9.00 9.20 8.40 8.40 9.00 9.07 14.20 -26.15%
DPS 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7409 0.7231 0.707 0.69 0.66 0.63 0.94 -14.63%
Adjusted Per Share Value based on latest NOSH - 119,952
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.58 34.19 32.01 29.44 25.27 24.32 24.07 27.23%
EPS 3.45 3.52 3.23 3.23 3.47 3.46 3.62 -3.14%
DPS 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2842 0.2765 0.2717 0.2653 0.2545 0.2407 0.2394 12.08%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.94 0.96 1.08 1.08 0.77 0.78 1.23 -
P/RPS 1.04 1.07 1.30 1.41 1.18 1.23 1.30 -13.78%
P/EPS 10.44 10.43 12.86 12.86 8.56 8.60 8.66 13.23%
EY 9.57 9.58 7.78 7.78 11.69 11.62 11.54 -11.70%
DY 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.33 1.53 1.57 1.17 1.24 1.31 -2.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 29/05/06 28/02/06 29/11/05 25/08/05 -
Price 0.88 0.96 0.90 0.96 0.75 0.77 1.22 -
P/RPS 0.98 1.07 1.08 1.25 1.14 1.21 1.29 -16.70%
P/EPS 9.78 10.43 10.71 11.43 8.33 8.49 8.59 9.00%
EY 10.23 9.58 9.33 8.75 12.00 11.77 11.64 -8.22%
DY 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.33 1.27 1.39 1.14 1.22 1.30 -5.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment